DTS Corporation
TSE:9682.T
4000 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 34,200 | 33,348 | 37,558 | 40,918 | 42,702 | 39,678 | 43,531 | 39,876 | 42,672 | 45,131 | 46,120.434 | 43,811.218 | 44,287.734 | 41,433.125 | 43,705.164 | 40,030.161 | 39,052.164 | 36,895.835 | 38,478.978 | 36,225.488 | 35,548.805 | 33,137.404 | 35,290.727 | 33,080.911 | 34,129.996 | 32,610.712 | 32,624.664 | 29,759.991 | 29,660.556 | 29,147.091 | 30,629.556 | 28,962.278 | 30,952.588 | 30,257.87 | 30,491.032 | 28,593.645 | 28,260.621 | 26,080.918 | 21,998.684 | 19,002.813 | 18,226.621 | 15,816.587 | 18,255.32 | 16,442.923 | 16,756.461 | 16,256.093 | 16,070.588 | 14,681.91 | 15,020.862 | 13,907.274 | 13,615.833 | 12,059.994 | 12,431.945 | 11,790.516 | 11,675.614 | 10,184.763 | 9,650.162 | 10,311.435 | 9,691.882 | 9,504.813 | 10,023.146 | 10,770.477 | 10,246.68 |
Kortetermijnbeleggingen
| 478 | 548 | 1,842 | 619 | 500 | 500 | 799 | 998 | 799 | 1,299 | 1,200.466 | 901.943 | 1,303.114 | 901.462 | 601.377 | 0 | 18.043 | 17.639 | 17.407 | 35.122 | 34.313 | 84.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.732 | 0 | 0 | 0 | 0 | 300.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 34,678 | 33,896 | 39,400 | 41,537 | 43,202 | 40,178 | 44,330 | 40,874 | 43,471 | 46,430 | 47,320.9 | 44,713.161 | 45,590.848 | 42,334.587 | 44,306.541 | 40,030.161 | 39,070.207 | 36,913.474 | 38,496.385 | 36,260.61 | 35,583.118 | 33,221.476 | 35,290.727 | 33,080.911 | 34,129.996 | 32,610.712 | 32,624.664 | 29,759.991 | 29,660.556 | 29,147.091 | 30,629.556 | 28,962.278 | 30,952.588 | 30,257.87 | 30,491.032 | 28,593.645 | 28,260.621 | 26,080.918 | 21,998.684 | 19,002.813 | 18,226.621 | 15,816.587 | 18,255.32 | 16,442.923 | 16,756.461 | 16,256.093 | 16,070.588 | 14,681.91 | 15,020.862 | 13,907.274 | 13,916.235 | 12,059.994 | 12,431.945 | 11,790.516 | 11,675.614 | 10,184.763 | 9,650.162 | 10,311.435 | 9,691.882 | 9,504.813 | 10,023.146 | 10,770.477 | 10,246.68 |
Nettovorderingen
| 19,255 | 17,836 | 22,302 | 17,899 | 18,376 | 17,422 | 21,023 | 17,653 | 16,555 | 14,630 | 17,259.724 | 14,783.709 | 14,170.287 | 13,950.845 | 16,069.449 | 12,879.189 | 15,243.466 | 13,151.559 | 16,349.995 | 13,870.892 | 15,427.501 | 14,995.372 | 15,720.207 | 12,983.803 | 13,096.926 | 12,532.003 | 16,321.616 | 12,054.796 | 13,475.635 | 12,578.242 | 15,828.464 | 11,579.854 | 11,368.474 | 10,404.252 | 15,303.149 | 10,787.063 | 11,190.486 | 10,707.586 | 13,568.514 | 10,835.482 | 10,724.61 | 11,082.646 | 12,030.504 | 8,307.384 | 8,923.139 | 8,626.604 | 11,307.042 | 7,631.483 | 8,476.811 | 8,026.371 | 9,861.618 | 7,187.903 | 8,022.253 | 7,695.821 | 10,599.329 | 8,286.983 | 8,912.808 | 7,939.479 | 10,538.03 | 6,090.708 | 6,825.383 | 9,849.816 | 7,696.187 |
Voorraad
| 1,456 | 1,139 | 892 | 1,966 | 1,420 | 2,986 | 945 | 2,219 | 1,251 | 1,185 | 1,457.382 | 1,907.665 | 1,197.371 | 836.535 | 721.166 | 2,778.818 | 1,558.116 | 1,863.237 | 876.033 | 2,182.131 | 1,956.133 | 2,300.4 | 1,748.74 | 2,838.272 | 1,499.762 | 1,747.814 | 1,052.624 | 2,414.673 | 1,491.715 | 1,433.447 | 860.347 | 1,595.169 | 1,234.989 | 1,370.417 | 749.952 | 1,964.887 | 1,470.252 | 1,597.405 | 939.887 | 1,899.519 | 1,531.731 | 1,552.85 | 1,162.923 | 2,117.959 | 1,410.011 | 1,511.067 | 588.171 | 1,777.139 | 1,140.705 | 1,464.158 | 886.798 | 1,976.78 | 1,098.606 | 1,236.664 | 665.317 | 1,724.356 | 1,295.167 | 2,143.045 | 1,220.905 | 2,518.646 | 1,634.976 | 1,320.435 | 2,244.919 |
Overige vlottende activa
| 4,330 | 5,748 | 1,425 | 1,433 | 1,710 | 2,183 | 1,293 | 1,642 | 1,121 | 1,120 | 1,006.583 | 1,116.659 | 1,011.401 | 1,100.546 | 929.924 | 1,037.245 | 1,836.59 | 1,149.026 | 1,176.901 | 1,110.343 | 1,002.77 | 880.838 | 600.289 | 607.067 | 624.484 | 650.183 | 591.006 | 1,990.658 | 2,075.994 | 2,155.977 | 665.215 | 2,578.996 | 2,321.469 | 2,305.649 | 548.913 | 2,017.294 | 1,945.689 | 2,052.554 | 619.327 | 1,951.826 | 1,974.923 | 2,070.84 | 671.627 | 1,962.933 | 1,996.801 | 2,040.05 | 841.878 | 2,059.462 | 2,144.223 | 2,381.075 | 1,311.922 | 2,663.493 | 2,560.2 | 2,493.344 | 1,212.908 | 2,233.921 | 2,234.19 | 2,167.773 | 1,248.502 | 1,665.261 | 1,605.474 | 388.066 | 1,680.514 |
Totaal vlottende activa
| 59,719 | 58,619 | 64,019 | 62,835 | 64,708 | 62,777 | 67,591 | 62,388 | 62,398 | 63,365 | 67,044.589 | 62,521.194 | 61,969.907 | 58,222.513 | 62,027.08 | 56,725.413 | 57,708.379 | 53,077.296 | 56,899.314 | 53,423.976 | 53,969.522 | 51,398.086 | 53,359.963 | 49,510.053 | 49,351.168 | 47,540.712 | 50,589.91 | 46,220.118 | 46,703.9 | 45,314.757 | 47,983.582 | 44,716.297 | 45,877.52 | 44,338.188 | 47,093.046 | 43,362.889 | 42,867.048 | 40,438.463 | 37,126.412 | 33,689.64 | 32,457.885 | 30,522.923 | 32,120.374 | 28,831.199 | 29,086.412 | 28,433.814 | 28,807.679 | 26,149.994 | 26,782.601 | 25,778.878 | 25,976.573 | 23,888.17 | 24,113.004 | 23,216.345 | 24,153.168 | 22,430.023 | 22,092.327 | 22,561.732 | 22,699.319 | 19,779.428 | 20,088.979 | 22,328.794 | 21,868.3 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,435 | 4,432 | 4,358 | 3,626 | 3,666 | 3,676 | 3,567 | 3,741 | 3,778 | 3,682 | 3,669.049 | 3,700.816 | 3,719.726 | 3,767.942 | 3,773.749 | 3,805.492 | 3,850.302 | 3,873.354 | 3,890.861 | 3,908.022 | 3,833.261 | 3,800.66 | 3,558.191 | 3,490.196 | 3,513.186 | 3,522.733 | 3,548.512 | 3,577.595 | 3,385.535 | 3,214.5 | 3,217.39 | 3,204.903 | 3,222.65 | 3,240.976 | 3,264.763 | 3,275.631 | 3,187.914 | 3,102.586 | 8,625.7 | 8,487.387 | 8,547.532 | 8,635.471 | 8,730.106 | 8,821.783 | 8,850.082 | 8,872.664 | 8,873.744 | 8,926.443 | 8,974.181 | 8,959.28 | 8,988.437 | 9,037.97 | 9,088.741 | 9,084.166 | 9,094.733 | 9,167.512 | 9,221.75 | 9,278.067 | 9,208.609 | 9,172.761 | 9,198.057 | 9,278.864 | 9,340.673 |
Goodwill
| 5,358 | 5,529 | 5,540 | 2,639 | 2,721 | 2,730 | 1,277 | 1,383 | 174 | 192 | 209.586 | 227.141 | 244.696 | 262.251 | 84.69 | 95.277 | 105.863 | 116.449 | 127.036 | 287.735 | 313.918 | 295.491 | 169.381 | 188.447 | 221.189 | 253.931 | 286.673 | 343.564 | 400.455 | 457.346 | 514.237 | 571.128 | 620.009 | 744.03 | 868.051 | 992.072 | 1,116.093 | 1,240.113 | 1,364.134 | 1,488.155 | 1,612.176 | 1,736.197 | 1,114.091 | 1,204.711 | 1,295.332 | 1,385.953 | 1,476.574 | 1,567.195 | 1,657.816 | 1,748.437 | 1,842.513 | 1,943.501 | 2,051.62 | 2,159.822 | 2,268.024 | 2,376.226 | 2,484.428 | 2,592.63 | 2,700.832 | 2,135.439 | 2,337.397 | 2,741.312 | 2,949.535 |
Immateriële activa
| 925 | 811 | 775 | 893 | 856 | 785 | 733 | 643 | 675 | 656 | 666.864 | 695.869 | 731.599 | 743.812 | 753.714 | 798.146 | 791.09 | 795.289 | 819.93 | 855.697 | 871.832 | 834.535 | 630.177 | 589.637 | 515.292 | 448.391 | 425.469 | 373.338 | 404.96 | 422.536 | 455.632 | 509.776 | 562.581 | 602.476 | 607.39 | 650.753 | 687.063 | 717.678 | 779.302 | 816.895 | 837.052 | 876.265 | 905.039 | 985.765 | 1,066.227 | 1,165.662 | 1,251.358 | 1,339.164 | 1,388.845 | 1,596.639 | 1,802.009 | 1,846.721 | 2,085.003 | 2,184.611 | 2,436.77 | 2,543.991 | 2,742.452 | 2,776.578 | 2,946.616 | 2,926.845 | 3,091.282 | 3,170.873 | 3,102.845 |
Goodwill en immateriële activa
| 6,283 | 6,340 | 6,315 | 3,532 | 3,577 | 3,515 | 2,010 | 2,026 | 849 | 848 | 876.45 | 923.01 | 976.295 | 1,006.063 | 838.404 | 893.423 | 896.953 | 911.738 | 946.966 | 1,143.432 | 1,185.75 | 1,130.026 | 799.558 | 778.084 | 736.481 | 702.322 | 712.142 | 716.902 | 805.415 | 879.882 | 969.869 | 1,080.904 | 1,182.59 | 1,346.506 | 1,475.441 | 1,642.825 | 1,803.156 | 1,957.791 | 2,143.436 | 2,305.05 | 2,449.228 | 2,612.462 | 2,019.13 | 2,190.476 | 2,361.559 | 2,551.615 | 2,727.932 | 2,906.359 | 3,046.661 | 3,345.076 | 3,644.522 | 3,790.222 | 4,136.623 | 4,344.433 | 4,704.794 | 4,920.217 | 5,226.88 | 5,369.208 | 5,647.448 | 5,062.284 | 5,428.679 | 5,912.185 | 6,052.38 |
Langetermijnbeleggingen
| 0 | 10,374 | 5,707 | 8,963 | 8,672 | 7,911 | 3,628 | 7,533 | 7,351 | 7,059 | 3,413.863 | 7,865 | 8,018 | 8,201 | 5,274.967 | 8,843 | 8,771 | 8,760 | 5,725.674 | 9,171 | 8,496 | 8,832 | 6,442.5 | 8,523 | 8,508 | 8,180 | 5,135.734 | 6,703 | 6,019 | 5,552 | 3,355.902 | 4,740 | 3,543 | 3,412 | 1,844.631 | 3,529 | 3,294 | 3,673 | 1,986.022 | 3,604 | 3,623 | 3,654 | 1,937.312 | 3,667 | 3,488 | 3,480 | 1,585.073 | 3,758 | 3,676 | 0 | 1,010.512 | 0 | 0 | 0 | 1,392.761 | 0 | 0 | 0 | 1,506.621 | 0 | 0 | 1,531.302 | 0 |
Belastingvorderingen
| 0 | 0 | 2,486 | -8,963 | -8,672 | -7,911 | 1,549 | -7,533 | -7,351 | -7,059 | 1,536.712 | -7,865 | -8,018 | -8,201 | 1,335.704 | -8,843 | -8,771 | -8,760 | 1,524.76 | -9,171 | -8,496 | -8,832 | 1,526.999 | -8,523 | -8,508 | -8,180 | 167.214 | -6,703 | -6,019 | -5,552 | 198.673 | -4,740 | -3,543 | -3,412 | 304.632 | -3,529 | -3,294 | -3,673 | 415.639 | -3,604 | -3,623 | -3,654 | 527.366 | -3,667 | -3,488 | -3,480 | 570.869 | -3,758 | -3,676 | 0 | 915.827 | 0 | 0 | 0 | 763.55 | 0 | 0 | 0 | 907.505 | 0 | 0 | 289.689 | 0 |
Overige niet-vlottende activa
| 10,995 | 1 | 2,880 | 8,964 | 8,673 | 7,911 | 2,328 | 7,533 | 7,352 | 7,059 | 2,576.014 | 7,865.86 | 8,018.696 | 8,201.573 | 1,922.992 | 8,843.836 | 8,771.884 | 8,760.579 | 1,611.283 | 9,171.303 | 8,496.702 | 8,832.975 | 1,295.626 | 8,523.03 | 8,508.133 | 8,180.874 | 1,376.563 | 6,703.25 | 6,019.439 | 5,552.53 | 1,416.501 | 4,740.159 | 3,543.986 | 3,412.978 | 1,149.351 | 3,529.249 | 3,294.9 | 3,673.864 | 1,085.321 | 3,604.985 | 3,623.9 | 3,654.109 | 981.773 | 3,667.305 | 3,488.684 | 3,480.732 | 1,450.963 | 3,758.926 | 3,676.145 | 3,452.606 | 1,529.808 | 3,258.775 | 3,275.931 | 3,487.739 | 1,338.715 | 3,572.556 | 3,556.115 | 3,600.558 | 1,301.525 | 3,066.639 | 3,120.312 | 1,175.112 | 2,963.779 |
Totaal niet-vlottende activa
| 21,713 | 21,147 | 21,746 | 16,122 | 15,916 | 15,102 | 13,082 | 13,300 | 11,979 | 11,589 | 12,072.088 | 12,489.686 | 12,714.717 | 12,975.578 | 13,145.816 | 13,542.751 | 13,519.139 | 13,545.671 | 13,699.544 | 14,222.757 | 13,515.713 | 13,763.661 | 13,622.874 | 12,791.31 | 12,757.8 | 12,405.929 | 10,940.165 | 10,997.747 | 10,210.389 | 9,646.912 | 9,158.335 | 9,025.966 | 7,949.226 | 8,000.46 | 8,038.818 | 8,447.705 | 8,285.97 | 8,734.241 | 14,256.118 | 14,397.422 | 14,620.66 | 14,902.042 | 14,195.687 | 14,679.564 | 14,700.325 | 14,905.011 | 15,208.581 | 15,591.728 | 15,696.987 | 15,756.962 | 16,089.106 | 16,086.967 | 16,501.295 | 16,916.338 | 17,294.553 | 17,660.285 | 18,004.745 | 18,247.833 | 18,571.708 | 17,301.684 | 17,747.048 | 18,187.152 | 18,356.832 |
Totaal activa
| 81,432 | 79,766 | 85,765 | 78,957 | 80,624 | 77,880 | 80,676 | 75,689 | 74,378 | 74,956 | 79,116.68 | 75,010.882 | 74,684.626 | 71,198.092 | 75,172.898 | 70,268.165 | 71,227.52 | 66,622.969 | 70,598.86 | 67,646.733 | 67,485.236 | 65,161.748 | 66,982.839 | 62,301.364 | 62,108.97 | 59,946.642 | 61,530.076 | 57,217.866 | 56,914.29 | 54,961.67 | 57,141.918 | 53,742.265 | 53,826.748 | 52,338.649 | 55,131.867 | 51,810.595 | 51,153.019 | 49,172.705 | 51,382.534 | 48,087.062 | 47,078.547 | 45,424.967 | 46,316.062 | 43,510.765 | 43,786.738 | 43,338.826 | 44,016.263 | 41,741.724 | 42,479.588 | 41,535.84 | 42,065.679 | 39,975.137 | 40,614.299 | 40,132.683 | 41,447.721 | 40,090.308 | 40,097.072 | 40,809.565 | 41,271.027 | 37,081.112 | 37,836.027 | 40,515.946 | 40,225.132 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,350 | 5,997 | 6,697 | 5,878 | 5,981 | 7,231 | 6,842 | 6,185 | 5,195 | 5,353 | 6,256.428 | 5,690.949 | 5,043.707 | 4,391.515 | 5,157.861 | 5,209.619 | 5,685.612 | 4,440.168 | 5,079.429 | 5,536.277 | 5,464.148 | 5,537.773 | 5,286.484 | 5,366.616 | 4,983.844 | 5,435.165 | 4,844.019 | 4,508.451 | 4,015.213 | 4,548.235 | 4,908.663 | 4,333.329 | 3,613.266 | 4,229.164 | 4,781.841 | 3,883.111 | 3,738.857 | 3,771.842 | 3,801.739 | 3,493.661 | 3,251.969 | 3,382.339 | 3,621.955 | 2,497.713 | 2,629.167 | 2,975.438 | 2,658.822 | 2,612.144 | 2,180.497 | 2,545.986 | 3,704.968 | 1,740.378 | 1,725.681 | 2,025.393 | 3,288.609 | 1,781.576 | 1,787.063 | 2,369.307 | 3,937.139 | 1,289.843 | 1,349.036 | 3,326.33 | 1,800.985 |
Kortlopende schulden
| 0 | 0 | 224 | 0 | 0 | 0 | 154 | 0 | 0 | 0 | 68.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 132.93 | 142.63 | 143.23 | 153.66 | 153.06 | 153.96 | 453.85 | 463.87 | 464.32 | 686.759 | 688.548 | 912.628 | 961.728 | 428.205 | 436.918 | 390.028 | 394.738 |
Belastingschulden
| 0 | 1,453 | 2,934 | 1,383 | 2,193 | 1,001 | 2,583 | 1,164 | 1,925 | 844 | 2,392.635 | 1,173.317 | 1,789.066 | 831.476 | 2,370.168 | 1,121.443 | 1,750.11 | 724.605 | 2,025.489 | 1,143.821 | 1,863.662 | 854.021 | 2,234.55 | 1,160.625 | 1,549.412 | 667.979 | 1,936.946 | 1,013.155 | 1,456.539 | 597.99 | 1,653.297 | 1,356.866 | 1,425.061 | 659.287 | 1,802.067 | 1,218.381 | 1,650.5 | 859.709 | 1,655.531 | 907.934 | 1,099.344 | 417.87 | 1,429.94 | 782.147 | 953.771 | 390.103 | 1,131.816 | 663.777 | 786.627 | 324.153 | 906.338 | 578.684 | 576.368 | 200.677 | 1,062.907 | 530.96 | 560.606 | 197.762 | 340.381 | 150.741 | 288.752 | 845.38 | 446.965 |
Uitgestelde opbrengsten
| 0 | 0 | 2,934 | 0 | 0 | 0 | -154 | 0 | 0 | 0 | -68.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,406.063 | 1,640.515 | 5,115.548 | 1,990.759 | 3,267.79 | 1,687.498 | 3,305.852 | 2,218.89 | 3,271.717 | 1,579.282 | 3,455.694 | 1,907.501 | 2,869.14 | 1,572.089 | 2,470.155 | 1,443.521 | 2,656.44 | 3,433.427 | 1,954.585 |
Overige kortlopende verplichtingen
| 11,709 | 11,059 | 10,344 | 8,710 | 10,461 | 8,978 | 10,804 | 8,378 | 9,143 | 7,911 | 9,632.32 | 7,595.689 | 8,435.372 | 7,531.343 | 9,469.942 | 7,102.5 | 8,337.837 | 7,043.638 | 9,206.929 | 7,494.325 | 8,269.553 | 7,736.262 | 9,446.141 | 6,934.789 | 7,778.77 | 7,039.952 | 8,737.024 | 6,471.948 | 7,577.64 | 6,451.167 | 7,887.635 | 6,512.232 | 8,123.515 | 7,455.923 | 9,332.307 | 7,257.571 | 7,632.939 | 6,703.74 | 8,801.41 | 7,173.508 | 7,013.818 | 6,202.742 | 6,561.618 | 5,786.942 | 2,647.448 | 4,453.751 | 1,890.706 | 3,660.543 | 3,754.149 | 4,734.911 | 2,355.672 | 4,373.609 | 3,313.119 | 4,426.179 | 2,302.616 | 4,349.178 | 3,193.395 | 4,760.524 | 2,054.29 | 3,037.513 | 2,057.173 | 1,081.7 | 3,330.168 |
Totaal kortlopende verplichtingen
| 18,059 | 17,056 | 20,199 | 14,588 | 16,442 | 16,209 | 17,646 | 14,563 | 14,338 | 13,264 | 15,888.748 | 13,286.638 | 13,479.079 | 11,922.858 | 14,627.803 | 12,312.119 | 14,023.449 | 11,483.806 | 14,286.358 | 13,030.602 | 13,733.701 | 13,274.035 | 14,732.625 | 12,301.405 | 12,762.614 | 12,475.117 | 13,581.043 | 10,980.399 | 11,592.853 | 10,999.402 | 12,796.298 | 10,845.561 | 11,736.781 | 11,685.087 | 14,114.148 | 11,140.682 | 11,371.796 | 10,475.582 | 12,603.149 | 10,667.169 | 10,265.787 | 9,585.081 | 10,183.573 | 8,284.655 | 8,732.678 | 9,119.704 | 9,798.006 | 8,406.076 | 9,345.666 | 9,122.055 | 9,519.552 | 8,486.837 | 8,764.367 | 8,494.724 | 9,511.239 | 8,725.014 | 8,538.146 | 9,614.548 | 9,423.312 | 6,199.082 | 6,499.567 | 8,231.485 | 7,480.476 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 260.504 | 264.818 | 270.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 100 | 110 | 160 | 170 | 220 | 240.879 | 293.26 | 306.197 | 359.134 | 231.251 | 234.507 | 453.811 | 627.128 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 883 | 0 | 0 | 0 | 432 | 0 | 0 | 0 | 309.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 818 | 1,294 | 903 | 999 | 1,021 | 1,013 | 222 | 1,190 | 1,190 | 1,118 | 784.426 | 968.448 | 926.695 | 894.995 | 1,135.744 | 1,301.779 | 1,275.802 | 1,245.017 | 1,223.434 | 1,177.304 | 1,120.119 | 1,073.041 | 896.796 | 814.188 | 790.814 | 792.318 | 986.232 | 1,026.847 | 881.405 | 772.309 | 684.68 | 727.755 | 639.862 | 670.228 | 661.723 | 640.112 | 557.647 | 650.679 | 694.938 | 673.832 | 688.796 | 690.62 | 881.378 | 840.85 | 756.914 | 742.681 | 747.472 | 750.102 | 738.157 | 729.957 | 766.738 | 784.119 | 793.004 | 792.312 | 784.185 | 800.441 | 786.101 | 794.515 | 919.773 | 851.383 | 837.483 | 864.924 | 903.858 |
Totaal niet-vlottende verplichtingen
| 818 | 1,294 | 2,162 | 999 | 1,021 | 1,013 | 654 | 1,190 | 1,190 | 1,118 | 1,094.141 | 1,228.952 | 1,191.513 | 1,165.151 | 1,135.744 | 1,301.779 | 1,275.802 | 1,245.017 | 1,223.434 | 1,177.304 | 1,120.119 | 1,073.041 | 896.796 | 814.188 | 790.814 | 792.318 | 986.232 | 1,026.847 | 881.405 | 772.309 | 684.68 | 727.755 | 639.862 | 670.228 | 661.723 | 640.112 | 557.647 | 650.679 | 694.938 | 673.832 | 688.796 | 690.62 | 881.378 | 840.85 | 756.914 | 742.681 | 747.472 | 750.102 | 788.157 | 779.957 | 866.738 | 894.119 | 953.004 | 962.312 | 1,004.185 | 1,041.32 | 1,079.361 | 1,100.712 | 1,278.907 | 1,082.634 | 1,071.99 | 1,318.735 | 1,530.986 |
Totaal passiva
| 18,877 | 18,350 | 22,361 | 15,587 | 17,463 | 17,222 | 18,300 | 15,753 | 15,528 | 14,382 | 16,982.889 | 14,515.59 | 14,670.592 | 13,088.009 | 15,763.547 | 13,613.898 | 15,299.251 | 12,728.823 | 15,509.792 | 14,207.906 | 14,853.82 | 14,347.076 | 15,629.421 | 13,115.593 | 13,553.428 | 13,267.435 | 14,567.275 | 12,007.246 | 12,474.258 | 11,771.711 | 13,480.978 | 11,573.316 | 12,376.643 | 12,355.315 | 14,775.871 | 11,780.794 | 11,929.443 | 11,126.261 | 13,298.087 | 11,341.001 | 10,954.583 | 10,275.701 | 11,064.951 | 9,125.505 | 9,489.592 | 9,862.385 | 10,545.478 | 9,156.178 | 10,133.823 | 9,902.012 | 10,386.29 | 9,380.956 | 9,717.371 | 9,457.036 | 10,515.424 | 9,766.334 | 9,617.507 | 10,715.26 | 10,702.219 | 7,281.716 | 7,571.557 | 9,550.22 | 9,011.462 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 | 6,113 |
Ingehouden winsten
| 53,428 | 51,012 | 57,396 | 57,260 | 57,664 | 55,362 | 56,577 | 54,082 | 56,929 | 55,017 | 55,418.668 | 53,370.581 | 52,767.255 | 50,907.727 | 51,112.873 | 48,593.133 | 47,933.093 | 45,959.598 | 46,336.183 | 44,265.441 | 43,622.21 | 41,631.918 | 41,342.281 | 39,371.157 | 38,408.042 | 36,654.198 | 36,395.303 | 34,493.543 | 34,008.068 | 32,469.266 | 32,483.962 | 31,033.602 | 30,369.776 | 29,041.052 | 28,865.886 | 28,446.433 | 27,772.153 | 26,421.638 | 25,811.759 | 24,568.557 | 23,973.805 | 23,009.572 | 22,781.766 | 21,856.531 | 21,608.03 | 20,889.738 | 20,942.558 | 20,221.014 | 20,026.528 | 19,430 | 19,478.665 | 18,515.637 | 18,789.557 | 18,531.536 | 18,755.198 | 18,158.533 | 18,440.52 | 18,040.734 | 18,462.663 | 17,862.697 | 18,293.236 | 19,030.944 | 18,728.119 |
Overige gereserveerde algehele resultaten
| 2,588 | 2,587 | 2,295 | 1,944 | 1,846 | 1,508 | 1,272 | 1,116 | 1,024 | 977 | 836.863 | 838.778 | 956.326 | 915.254 | 1,014 | 789 | 729 | 683 | 604 | 1,023 | 858 | 860 | 1,067 | 870 | 1,203 | 1,071 | 1,012 | 1,163 | 876 | 687 | 528 | 500 | 360 | 253 | 295 | 418 | 316 | 527 | 442 | 374 | 375 | 397 | 334 | 399 | 272 | 194 | 131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -854 | 502 | -3,534 | -3,088 | -3,553 | -3,325 | -2,542 | -2,541 | -5,320 | -1,647 | -350.151 | 56.755 | 56.806 | 30.018 | 1,029.66 | 1,030.995 | 1,030.898 | 1,030.378 | 2,030.571 | 2,031.015 | 2,030.686 | 2,029.76 | 2,831.137 | 2,831.614 | 2,831.5 | 2,841.009 | 3,442.498 | 3,441.077 | 3,442.964 | 2,368.138 | 2,966.687 | 2,967.703 | 2,991.417 | 2,992.008 | 3,540.848 | 3,541.537 | 3,542.664 | 3,542.025 | 4,268.862 | 4,268.592 | 4,267.795 | 4,268.022 | 4,697.657 | 4,697.027 | 4,697.59 | 4,697.08 | 4,697.613 | 4,715.362 | 4,692.144 | 4,607 | 4,595.696 | 4,522.901 | 4,572.435 | 4,604.356 | 4,625.073 | 4,646.666 | 4,559.573 | 4,605.423 | 4,645.115 | 4,510.826 | 4,576.023 | 4,520.754 | 5,119.122 |
Totaal eigen vermogen van aandeelhouders
| 61,275 | 60,214 | 62,270 | 62,229 | 62,070 | 59,658 | 61,420 | 58,770 | 58,746 | 60,460 | 62,018.38 | 60,379.114 | 59,893.387 | 57,965.999 | 59,269.533 | 56,526.128 | 55,805.991 | 53,785.976 | 55,083.754 | 53,432.456 | 52,623.896 | 50,634.678 | 51,353.418 | 49,185.771 | 48,555.542 | 46,679.207 | 46,962.801 | 45,210.62 | 44,440.032 | 41,637.404 | 42,091.649 | 40,614.305 | 39,834.193 | 38,399.06 | 38,814.734 | 38,518.97 | 37,743.817 | 36,603.663 | 36,635.621 | 35,324.149 | 34,729.6 | 33,787.594 | 33,926.423 | 33,065.558 | 32,690.62 | 31,893.818 | 31,884.171 | 31,049.376 | 30,831.672 | 30,150 | 30,187.361 | 29,151.538 | 29,474.992 | 29,248.892 | 29,493.271 | 28,918.199 | 29,113.093 | 28,759.157 | 29,220.778 | 28,486.523 | 28,982.259 | 29,664.698 | 29,960.241 |
Totaal eigen vermogen
| 62,553 | 61,416 | 63,402 | 63,370 | 63,161 | 60,658 | 62,376 | 59,936 | 58,850 | 60,574 | 62,133.791 | 60,495.292 | 60,014.034 | 58,110.083 | 59,409.351 | 56,654.267 | 55,928.269 | 53,894.146 | 55,089.068 | 53,438.827 | 52,631.416 | 50,814.672 | 51,353.418 | 49,185.771 | 48,555.542 | 46,679.207 | 46,962.801 | 45,210.62 | 44,440.032 | 43,189.959 | 43,660.94 | 42,168.949 | 41,450.105 | 39,983.334 | 40,355.996 | 40,029.801 | 39,223.576 | 38,046.444 | 38,084.447 | 36,746.061 | 36,123.964 | 35,149.266 | 35,251.111 | 34,385.26 | 34,297.146 | 33,476.441 | 33,470.785 | 32,585.546 | 32,345.765 | 31,633.828 | 31,679.389 | 30,594.181 | 30,896.928 | 30,675.647 | 30,932.297 | 30,323.974 | 30,479.565 | 30,094.305 | 30,568.808 | 29,799.396 | 30,264.47 | 30,965.726 | 31,213.67 |
Totaal passiva en aandeelhoudersvermogen
| 81,432 | 79,766 | 85,763 | 78,957 | 80,624 | 77,880 | 80,676 | 75,689 | 74,378 | 74,956 | 79,116.68 | 75,010.882 | 74,684.626 | 71,198.092 | 75,172.898 | 70,268.165 | 71,227.52 | 66,622.969 | 70,598.86 | 67,646.733 | 67,485.236 | 65,161.748 | 66,982.839 | 62,301.364 | 62,108.97 | 59,946.642 | 61,530.076 | 57,217.866 | 56,914.29 | 54,961.67 | 57,141.918 | 53,742.265 | 53,826.748 | 52,338.649 | 55,131.867 | 51,810.595 | 51,153.019 | 49,172.705 | 51,382.534 | 48,087.062 | 47,078.547 | 45,424.967 | 46,316.062 | 43,510.765 | 43,786.738 | 43,338.826 | 44,016.263 | 41,741.724 | 42,479.588 | 41,535.84 | 42,065.679 | 39,975.137 | 40,614.299 | 40,132.683 | 41,447.721 | 40,090.308 | 40,097.072 | 40,809.565 | 41,271.027 | 37,081.112 | 37,836.027 | 40,515.946 | 40,225.132 |